看來載入頁面時發生了錯誤.
我們的團隊已收到通知，但若此問題持續，請透過電郵支援widget工具聯絡我們。
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM Ps Multiple | 3.4x - 3.7x | 3.5x |
| Selected Fwd Ps Multiple | 3.1x - 3.4x | 3.2x |
| Fair Value | ₩409.97 - ₩453.12 | ₩431.54 |
| Upside | 0.7% - 11.3% | 6.0% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| SAMG Entertainment Co., Ltd. | - | KOSDAQ:A419530 |
| CUROHOLDINGS Co., Ltd. | - | KOSDAQ:A051780 |
| RBW Inc. | - | KOSDAQ:A361570 |
| Artist Studio Inc. | - | KOSDAQ:A200350 |
| The E&M Co., Ltd. | - | KOSDAQ:A089230 |
| Barunson Entertainment & Arts Corporation | - | KOSDAQ:A035620 |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| A419530 | A051780 | A361570 | A200350 | A089230 | A035620 | |||
| KOSDAQ:A419530 | KOSDAQ:A051780 | KOSDAQ:A361570 | KOSDAQ:A200350 | KOSDAQ:A089230 | KOSDAQ:A035620 | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | NM- | 18.9% | 17.5% | NM- | -13.1% | -11.0% | ||
| 3Y CAGR | 44.8% | 0.1% | 1.6% | -12.7% | -25.6% | -4.0% | ||
| Latest Twelve Months | 22.4% | -23.4% | -31.6% | -34.8% | -30.0% | -59.9% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -26.7% | -16.9% | 1.3% | -12.8% | -54.4% | -32.7% | ||
| Prior Fiscal Year | -18.0% | -9.5% | -3.9% | -17.8% | -103.7% | -56.3% | ||
| Latest Fiscal Year | -16.7% | -26.1% | -13.8% | -54.8% | -59.7% | -54.1% | ||
| Latest Twelve Months | -16.7% | -26.1% | -13.8% | -54.8% | -59.7% | -54.1% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 45.3x | -5.1x | -7.2x | -8.2x | -8.1x | 215.5x | ||
| Price / LTM Sales | 2.4x | 0.2x | 1.1x | 5.6x | 0.9x | 3.2x | ||
| LTM P/E Ratio | -14.5x | -0.9x | -7.8x | -10.2x | -1.5x | -5.9x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.2x | 1.1x | 5.6x | |||||
| Historical LTM P/S Ratio | 1.9x | 3.4x | 15.3x | |||||
| Selected Price / Sales Multiple | 3.4x | 3.5x | 3.7x | |||||
| (x) LTM Sales | 9,489 | 9,489 | 9,489 | |||||
| (=) Equity Value | 31,826 | 33,501 | 35,176 | |||||
| (/) Shares Outstanding | 74.3 | 74.3 | 74.3 | |||||
| Implied Value Range | 428.53 | 451.09 | 473.64 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 428.53 | 451.09 | 473.64 | 407.00 | ||||
| Upside / (Downside) | 5.3% | 10.8% | 16.4% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A419530 | A051780 | A361570 | A200350 | A089230 | A035620 | |
| Value of Common Equity | 281,627 | 14,623 | 67,159 | 152,140 | 20,106 | 30,227 | |
| (/) Shares Outstanding | 7.9 | 23.2 | 27.6 | 10.0 | 21.9 | 74.3 | |
| Implied Stock Price | 35,450.00 | 631.00 | 2,435.00 | 15,220.00 | 919.00 | 407.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 35,450.00 | 631.00 | 2,435.00 | 15,220.00 | 919.00 | 407.00 | |
| Trading Currency | KRW | KRW | KRW | KRW | KRW | KRW | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |